[LSTEEL] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -4.54%
YoY- 53.11%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 175,168 100,383 96,053 95,926 114,508 87,894 84,928 61.96%
PBT 32,132 14,180 10,258 10,470 12,308 11,142 11,334 100.18%
Tax -7,164 -1,874 -1,216 -1,222 -2,620 -2,006 -2,805 86.73%
NP 24,968 12,306 9,042 9,248 9,688 9,136 8,529 104.50%
-
NP to SH 24,968 12,306 9,042 9,248 9,688 9,136 8,529 104.50%
-
Tax Rate 22.30% 13.22% 11.85% 11.67% 21.29% 18.00% 24.75% -
Total Cost 150,200 88,077 87,010 86,678 104,820 78,758 76,398 56.87%
-
Net Worth 73,683 66,514 60,945 61,199 59,044 57,199 54,408 22.38%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 8,191 - - - - 1,999 - -
Div Payout % 32.81% - - - - 21.89% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 73,683 66,514 60,945 61,199 59,044 57,199 54,408 22.38%
NOSH 40,958 40,294 40,177 39,999 40,033 39,999 40,006 1.57%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 14.25% 12.26% 9.41% 9.64% 8.46% 10.39% 10.04% -
ROE 33.89% 18.50% 14.84% 15.11% 16.41% 15.97% 15.68% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 427.68 249.12 239.07 239.82 286.03 219.74 212.29 59.44%
EPS 60.96 30.54 22.51 23.12 24.20 22.84 21.32 101.32%
DPS 20.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.799 1.6507 1.5169 1.53 1.4749 1.43 1.36 20.48%
Adjusted Per Share Value based on latest NOSH - 40,036
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 113.26 64.91 62.11 62.02 74.04 56.83 54.91 61.96%
EPS 16.14 7.96 5.85 5.98 6.26 5.91 5.51 104.58%
DPS 5.30 0.00 0.00 0.00 0.00 1.29 0.00 -
NAPS 0.4764 0.4301 0.3941 0.3957 0.3818 0.3698 0.3518 22.37%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.78 0.60 0.47 0.42 0.29 0.28 0.28 -
P/RPS 0.18 0.24 0.20 0.18 0.10 0.13 0.13 24.20%
P/EPS 1.28 1.96 2.09 1.82 1.20 1.23 1.31 -1.53%
EY 78.15 50.90 47.89 55.05 83.45 81.57 76.14 1.75%
DY 25.64 0.00 0.00 0.00 0.00 17.86 0.00 -
P/NAPS 0.43 0.36 0.31 0.27 0.20 0.20 0.21 61.17%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 25/02/04 21/11/03 25/08/03 30/05/03 27/02/03 13/01/03 -
Price 0.90 0.82 0.52 0.52 0.33 0.28 0.30 -
P/RPS 0.21 0.33 0.22 0.22 0.12 0.13 0.14 31.00%
P/EPS 1.48 2.69 2.31 2.25 1.36 1.23 1.41 3.27%
EY 67.73 37.24 43.28 44.46 73.33 81.57 71.07 -3.15%
DY 22.22 0.00 0.00 0.00 0.00 17.86 0.00 -
P/NAPS 0.50 0.50 0.34 0.34 0.22 0.20 0.22 72.77%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment